Flat TW10 2 beds 1 bath

Floyer Close, Richmond TW10

London, England · TW10

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-42,083

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

10%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,600	£18,879	£19,351	£19,835	£20,430	£97,095
Total Expenses	£27,665	£27,739	£27,829	£27,921	£28,023	£139,178
Profit Before Tax	£-9,065	£-8,860	£-8,478	£-8,087	£-7,594	£-42,083
Profit After Tax	£-9,065	£-8,860	£-8,478	£-8,087	£-7,594	£-42,083
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£-9,059	£-8,854	£3,522	£13,334	£20,911	£19,854
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-5%	-4%	2%	7%	11%	10%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change